[Y&G] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -8.57%
YoY- -26.55%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 115,045 108,486 108,220 158,926 156,725 157,872 132,644 -9.04%
PBT 9,768 7,906 9,744 8,403 9,436 10,934 9,900 -0.89%
Tax -3,654 -2,554 -3,236 -3,513 -4,074 -5,156 -2,792 19.62%
NP 6,113 5,352 6,508 4,890 5,361 5,778 7,108 -9.55%
-
NP to SH 6,113 5,352 6,508 4,902 5,361 5,778 7,108 -9.55%
-
Tax Rate 37.41% 32.30% 33.21% 41.81% 43.18% 47.16% 28.20% -
Total Cost 108,932 103,134 101,712 154,036 151,364 152,094 125,536 -9.01%
-
Net Worth 173,871 170,794 170,794 169,365 167,926 165,963 166,883 2.76%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 173,871 170,794 170,794 169,365 167,926 165,963 166,883 2.76%
NOSH 153,869 153,869 153,869 153,968 154,061 153,670 154,521 -0.28%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.31% 4.93% 6.01% 3.08% 3.42% 3.66% 5.36% -
ROE 3.52% 3.13% 3.81% 2.89% 3.19% 3.48% 4.26% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 74.77 70.51 70.33 103.22 101.73 102.73 85.84 -8.78%
EPS 3.97 3.48 4.24 3.19 3.48 3.76 4.60 -9.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.11 1.10 1.09 1.08 1.08 3.06%
Adjusted Per Share Value based on latest NOSH - 153,559
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 52.66 49.66 49.53 72.74 71.73 72.26 60.71 -9.03%
EPS 2.80 2.45 2.98 2.24 2.45 2.64 3.25 -9.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7958 0.7817 0.7817 0.7752 0.7686 0.7596 0.7638 2.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.64 0.77 0.42 0.89 0.60 0.58 0.70 -
P/RPS 0.86 1.09 0.60 0.86 0.59 0.56 0.82 3.22%
P/EPS 16.11 22.14 9.93 27.95 17.24 15.43 15.22 3.85%
EY 6.21 4.52 10.07 3.58 5.80 6.48 6.57 -3.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.38 0.81 0.55 0.54 0.65 -8.37%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 20/08/13 29/05/13 28/02/13 19/11/12 17/08/12 28/05/12 -
Price 0.805 0.605 0.50 0.89 0.89 0.43 0.63 -
P/RPS 1.08 0.86 0.71 0.86 0.87 0.42 0.73 29.80%
P/EPS 20.26 17.39 11.82 27.95 25.57 11.44 13.70 29.77%
EY 4.94 5.75 8.46 3.58 3.91 8.74 7.30 -22.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.45 0.81 0.82 0.40 0.58 14.41%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment